PT Perusahaan Perkebunan London Sumatra Indonesia Tbk
IDX:LSIP.JK
1030 (IDR) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||
Current Assets: | |||||||||||||||||||
Cash & Cash Equivalents
| 4,511,450 | 3,847,390 | 3,367,867 | 1,958,874 | 1,131,575 | 1,663,456 | 1,633,460 | 1,140,614 | 737,114 | 1,356,532 | 1,401,395 | 1,799,137 | 2,063,982 | 1,160,688 | 682,249 | 1,034,344 | 558,359 | 257,054 | 152,292 |
Short Term Investments
| 0 | -88,327 | -116,599 | -93,102 | -45,651 | -112,364 | -3,086,428 | -3,046,034 | -3,003,033 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 4,511,450 | 3,847,390 | 3,367,867 | 1,958,874 | 1,131,575 | 1,663,456 | 1,633,460 | 1,140,614 | 737,114 | 1,356,532 | 1,401,395 | 1,799,137 | 2,063,982 | 1,160,688 | 682,249 | 1,034,344 | 558,359 | 257,054 | 152,292 |
Net Receivables
| 172,358 | 226,026 | 172,396 | 214,240 | 367,179 | 68,896 | 55,670 | 82,493 | 22,834 | 20,686 | 91,935 | 52,132 | 112,071 | 38,802 | 0 | 157,543 | 82,868 | 60,379 | 65,761 |
Inventory
| 431,429 | 814,576 | 580,000 | 527,003 | 524,771 | 577,992 | 308,149 | 569,085 | 398,426 | 380,360 | 374,485 | 645,954 | 368,244 | 264,473 | 192,133 | 213,719 | 225,833 | 130,636 | 142,495 |
Other Current Assets
| 261,600 | 381,263 | 399,860 | 428,391 | 351,889 | 222,963 | 275,922 | 127,469 | 110,183 | 105,928 | 131,311 | 96,593 | 23,360 | 23,294 | 12,574 | 40,194 | 138,718 | 91,666 | 36,964 |
Total Current Assets
| 5,376,837 | 5,107,489 | 4,307,772 | 2,920,275 | 2,192,494 | 2,444,027 | 2,168,414 | 1,919,661 | 1,268,557 | 1,863,506 | 1,999,126 | 2,593,816 | 2,567,657 | 1,487,257 | 964,362 | 1,445,800 | 1,005,778 | 539,735 | 397,512 |
Non-Current Assets: | |||||||||||||||||||
Property, Plant & Equipment, Net
| 5,501,643 | 5,669,018 | 5,834,689 | 6,316,600 | 6,311,102 | 6,234,540 | 3,233,981 | 3,465,626 | 3,466,049 | 3,464,293 | 2,868,963 | 2,321,078 | 3,900,809 | 1,728,694 | 3,559,238 | 3,173,454 | 2,770,111 | 2,247,733 | 1,993,715 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 221,504 | 221,116 | 230,700 | 206,644 | 196,094 | 32,856 | 34,288 | 22,317 | 36,798 | 50,054 | 112,439 | 124,421 | 117,379 | 0 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 221,504 | 221,116 | 230,700 | 206,644 | 196,094 | 32,856 | 34,288 | 22,317 | 36,798 | 50,054 | 112,439 | 124,421 | 117,379 | 102,663 | 0 | 0 | 0 | 0 | 0 |
Long Term Investments
| 1,259,335 | 1,350,661 | 1,380,851 | 1,376,446 | 1,334,750 | 1,055,034 | 3,962,992 | 3,673,728 | 3,809,549 | 291,902 | 348,377 | 141,823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 87 | 168 | 1,104 | 1,072 | 14,038 | 62,542 | 45,153 | 28,818 | -291,902 | -348,377 | -141,823 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 154,884 | 68,642 | 97,002 | 101,719 | 189,810 | 256,799 | 282,164 | 332,603 | 239,021 | 3,277,293 | 2,994,348 | 2,512,481 | 206,014 | 2,242,819 | 328,677 | 302,056 | 162,251 | 197,744 | 210,946 |
Total Non-Current Assets
| 7,137,366 | 7,309,524 | 7,543,410 | 8,002,513 | 8,032,828 | 7,593,267 | 7,575,967 | 7,539,427 | 7,580,235 | 6,791,640 | 5,975,750 | 4,957,980 | 4,224,202 | 4,074,176 | 3,887,915 | 3,475,510 | 2,932,362 | 2,445,477 | 2,204,661 |
Total Assets
| 12,514,203 | 12,417,013 | 11,851,182 | 10,922,788 | 10,225,322 | 10,037,294 | 9,744,381 | 9,459,088 | 8,848,792 | 8,655,146 | 7,974,876 | 7,551,796 | 6,791,859 | 5,561,433 | 4,852,277 | 4,921,310 | 3,938,140 | 2,985,212 | 2,602,173 |
Liabilities & Equity: | |||||||||||||||||||
Current Liabilities: | |||||||||||||||||||
Account Payables
| 215,118 | 330,039 | 212,055 | 164,238 | 234,867 | 233,651 | 128,674 | 119,900 | 171,079 | 282,966 | 310,862 | 298,847 | 112,218 | 82,807 | 59,103 | 103,628 | 63,403 | 43,567 | 45,624 |
Short Term Debt
| 4,859 | -82,211 | -163,059 | -49,728 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 204,450 | 327,972 | 260,275 | 578,801 | 506,672 |
Tax Payables
| 93,772 | 88,747 | 143,352 | 120,533 | 26,825 | 2,491 | 64,886 | 89,025 | 14,902 | 56,093 | 66,695 | 38,940 | 22,712 | 76,083 | 81,983 | 156,510 | 199,884 | 72,304 | 15,082 |
Deferred Revenue
| 27,181 | 48,197 | 66,228 | 47,957 | 47,169 | 90,914 | 20,505 | 211,821 | 64,493 | 0 | 0 | 0 | 0 | 0 | 81,983 | 407,643 | 452,978 | 256,090 | 220,843 |
Other Current Liabilities
| 223,566 | 238,872 | 270,209 | 260,917 | 157,945 | 197,758 | 202,193 | 359,881 | 320,688 | 407,461 | 426,871 | 454,695 | 396,396 | 462,703 | 340,653 | 262,048 | 309,785 | 255,449 | 239,491 |
Total Current Liabilities
| 564,496 | 709,627 | 696,556 | 597,005 | 466,806 | 524,814 | 416,258 | 780,627 | 571,162 | 748,076 | 804,428 | 792,482 | 531,326 | 621,593 | 686,189 | 850,158 | 833,347 | 950,121 | 806,869 |
Non-Current Liabilities: | |||||||||||||||||||
Long Term Debt
| 3,558 | 0 | 3,772 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 30,550 | 609,528 | 539,152 | 466,856 | 488,012 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 141,366 | 116,909 | 77,340 | 114,012 | 42,239 | 44 | 266 | 270 | 265 | 14,252 | 9,951 | 10,814 | 32,597 | 55,088 | 66,628 | 55,047 | 68,459 | 97,585 | 89,945 |
Other Non-Current Liabilities
| 457,342 | 654,770 | 978,348 | 1,039,451 | 1,217,777 | 1,180,317 | 1,205,692 | 1,031,210 | 939,387 | 688,236 | 556,461 | 468,787 | 388,512 | 330,647 | 255,445 | 209,518 | 182,155 | 61,905 | 92,410 |
Total Non-Current Liabilities
| 602,266 | 771,679 | 982,120 | 1,039,451 | 1,260,016 | 1,180,361 | 1,205,958 | 1,032,477 | 939,652 | 688,236 | 556,461 | 479,601 | 421,109 | 385,735 | 352,623 | 874,093 | 789,766 | 689,191 | 670,367 |
Total Liabilities
| 1,166,762 | 1,481,306 | 1,678,676 | 1,636,456 | 1,726,822 | 1,705,175 | 1,622,216 | 1,813,104 | 1,510,814 | 1,436,312 | 1,360,889 | 1,272,083 | 952,435 | 1,007,328 | 1,038,812 | 1,724,251 | 1,623,113 | 1,639,312 | 1,477,236 |
Equity: | |||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 682,286 | 547,615 | 547,615 |
Retained Earnings
| 9,524,141 | 9,116,053 | 8,356,652 | 7,474,992 | 6,695,153 | 6,531,765 | 6,322,940 | 5,865,180 | 5,520,787 | 5,427,962 | 4,829,977 | 4,515,793 | 40,000 | 2,841,507 | 30,000 | 14,519 | 3,238 | 3,238 | 1,238 |
Accumulated Other Comprehensive Income/Loss
| 115,149 | 110,181 | 105,218 | 99,911 | 91,397 | 87,132 | 95,313 | 65,586 | 100,934 | 26,612 | 24,741 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,027,042 | 1,082,348 | 1,030,312 | 995,312 | 3,101,179 | 2,500,254 | 888,069 | 617,647 | 618,886 |
Total Shareholders Equity
| 11,348,618 | 10,935,562 | 10,171,198 | 9,284,231 | 8,495,878 | 8,328,225 | 8,116,333 | 7,640,094 | 7,331,049 | 7,218,902 | 6,614,046 | 6,280,427 | 5,839,491 | 4,554,105 | 3,813,465 | 3,197,059 | 2,315,027 | 1,345,900 | 1,124,937 |
Total Equity
| 11,347,441 | 10,935,707 | 10,172,506 | 9,286,332 | 8,498,500 | 8,332,119 | 8,122,165 | 7,645,984 | 7,337,978 | 7,218,834 | 6,613,987 | 6,279,713 | 5,839,424 | 4,554,105 | 3,813,465 | 3,197,059 | 2,315,027 | 1,345,900 | 1,124,937 |
Total Liabilities & Shareholders Equity
| 12,514,203 | 12,417,013 | 11,851,182 | 10,922,788 | 10,225,322 | 10,037,294 | 9,744,381 | 9,459,088 | 8,848,792 | 8,655,146 | 7,974,876 | 7,551,796 | 6,791,859 | 5,561,433 | 4,852,277 | 4,921,310 | 3,938,140 | 2,985,212 | 2,602,173 |